Market cap
$1,020 Mln
Revenue (TTM)
$202 Mln
P/E Ratio
358.7
P/B Ratio
13.9
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
201.61
|
174.54
|
150.35
|
111.70
|
79.57
|
59.03
|
|||||
|
Cost of Revenue
|
64.87
|
57.64
|
47.10
|
31.85
|
21.36
|
16.96
|
|||||
|
Gross Profit
|
136.74
|
116.89
|
103.25
|
79.86
|
58.21
|
42.07
|
|||||
|
Operating Expenses
|
130.58
|
104.95
|
115.21
|
355.74
|
52.13
|
28.20
|
|||||
|
Operating Profit (EBIT)
|
6.16
|
11.95
|
-11.96
|
-275.88
|
6.07
|
13.87
|
|||||
|
Other Income
|
--
|
--
|
-0.64
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.39
|
11.48
|
-12.19
|
-281.66
|
4.49
|
13.14
|
|||||
|
Provision for Tax
|
4.57
|
2.23
|
1.07
|
0.58
|
0.43
|
0.49
|
|||||
|
Profit after Tax (Net Income)
|
2.82
|
6.03
|
-13.26
|
-282.24
|
4.06
|
12.66
|
|||||
|
Minority Interest
|
-1.09
|
-3.25
|
-5.61
|
123.93
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-7.65
|
-282.24
|
4.06
|
12.66
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
73.22
|
53.67
|
65.01
|
55.29
|
-233.56
|
-117.88
|
|||||
|
Minority Interest
|
--
|
--
|
38.44
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.39
|
11.18
|
2.96
|
0.54
|
262.01
|
133.01
|
|||||
|
Current Liabilities
|
27.34
|
20.31
|
17.38
|
8.11
|
10.65
|
8.07
|
|||||
|
Total Liabilities
|
143.26
|
108.97
|
123.78
|
106.09
|
39.10
|
23.20
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
49.74
|
39.12
|
26.98
|
16.41
|
10.19
|
7.03
|
|||||
|
Current Assets
|
93.52
|
69.85
|
96.81
|
89.68
|
28.91
|
16.17
|
|||||
|
Total Assets
|
143.26
|
108.97
|
123.78
|
106.09
|
39.10
|
23.20
|
|||||
|
Total Debt*
|
20.31
|
15.44
|
6.99
|
--
|
98.56
|
27.66
|
|||||
|
Net Current Assets
|
66.19
|
49.54
|
79.43
|
81.57
|
18.26
|
8.10
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
34.68
|
25.63
|
14.16
|
-0.32
|
1.67
|
12.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-7.93
|
-8.01
|
-5.07
|
-4.43
|
|||||
|
Cash from Financing Activities
|
-1.40
|
-43.08
|
-7.96
|
58.85
|
11.56
|
-7.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-1.73
|
--
|
--
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.02
|
0.05
|
-0.10
|
-3.39
|
0.06
|
--
|
|||||
|
Cash EPS ($)
|
0.11
|
0.11
|
-0.05
|
-3.35
|
0.10
|
--
|
|||||
|
Adjusted Book Value ($)
|
0.57
|
0.42
|
0.49
|
0.66
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.27
|
0.20
|
0.11
|
0.00
|
0.03
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
0.24
|
0.12
|
0.05
|
-0.10
|
-0.05
|
--
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
3.47
|
8.54
|
-20.84
|
708.23
|
-3.61
|
--
|
|||||
|
ROE (%)
|
4.45
|
10.15
|
-22.05
|
316.65
|
-2.31
|
--
|
|||||
|
ROA (%)
|
2.24
|
5.18
|
-11.54
|
-388.81
|
13.04
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
6.85
|
-8.13
|
-246.99
|
7.63
|
23.49
|
|||||
|
Net Margin (%)
|
1.40
|
3.45
|
-8.86
|
-252.68
|
5.10
|
21.44
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.16
|
0.16
|
0.35
|
0.40
|
0.35
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
197.77
|
95.57
|
-4,642.05
|
-56.20
|
--
|
|||||
|
Net Profit Growth (%)
|
-53.15
|
145.43
|
95.30
|
-7,050.06
|
-67.91
|
--
|
|||||
|
EPS Growth (%)
|
-0.54
|
1.47
|
0.97
|
-54.54
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
472.71
|
205.70
|
-96.93
|
-6.17
|
--
|
--
|
|||||
|
Price / Book Value
|
18.22
|
23.09
|
19.78
|
31.50
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
211.26
|
55.58
|
-218.87
|
-6.17
|
--
|
--
|
|||||
|
Close Price ($)
|
10.30
|
9.70
|
9.67
|
20.94
|
--
|
--
|
|||||
|
High Price ($)
|
11.38
|
12.32
|
21.74
|
23.21
|
--
|
--
|
|||||
|
Low Price ($)
|
7.52
|
7.37
|
7.80
|
17.35
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.28
|
0.29
|
0.11
|
--
|
-0.42
|
-0.23
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.12
|
--
|
-0.02
|
-0.01
|
|||||
|
Current Ratio
|
3.42
|
3.44
|
5.57
|
11.06
|
2.71
|
2.00
|
|||||
|
Quick Ratio
|
--
|
--
|
5.22
|
11.06
|
--
|
2.00
|
|||||
|
Interest Coverage
|
--
|
7.28
|
-29.59
|
-60.05
|
3.65
|
19.15
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.87
|
16.08
|
17.20
|
16.31
|
15.31
|
15.20
|
|||||
|
Asset Turnover
|
1.60
|
1.50
|
1.31
|
1.54
|
2.55
|
--
|
|||||
|
Receivable days
|
54.40
|
56.42
|
53.54
|
49.71
|
48.56
|
55.54
|
|||||
|
Inventory Days
|
--
|
38.69
|
23.67
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
8.67
|
12.35
|
16.34
|
17.27
|
7.93
|
9.54
|
|||||
|
Cash Conversion Cycle
|
--
|
82.76
|
60.88
|
32.43
|
40.63
|
46.00
|